Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.09% first-year return on $62,100 initial cash invested.
7.09%
Cash On Cash
8.9%
Cap Rate
1.47
DSCR
$3,300
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$2,933
Mortgage P&I
32%
$1,058
Property Taxes
18%
$606
Home Insurance
2%
$74
HOA
2%
$73
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363